[YGL] YoY Quarter Result on 2019-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 3,463 2,103 1,174 707 446 1,556 1,270 17.40% YoY % 64.67% 79.13% 66.05% 58.52% -71.34% 22.52% - Horiz. % 272.68% 165.59% 92.44% 55.67% 35.12% 122.52% 100.00%
PBT 7 -127 -102 -603 -785 136 80 -32.26% YoY % 105.51% -24.51% 83.08% 23.18% -677.21% 70.00% - Horiz. % 8.75% -158.75% -127.50% -753.75% -981.25% 170.00% 100.00%
Tax 22 -8 -10 -22 -15 -15 -19 - YoY % 375.00% 20.00% 54.55% -46.67% 0.00% 21.05% - Horiz. % -115.79% 42.11% 52.63% 115.79% 78.95% 78.95% 100.00%
NP 29 -135 -112 -625 -800 121 61 -11.21% YoY % 121.48% -20.54% 82.08% 21.88% -761.16% 98.36% - Horiz. % 47.54% -221.31% -183.61% -1,024.59% -1,311.48% 198.36% 100.00%
NP to SH 30 -200 -190 -661 -781 126 60 -10.49% YoY % 115.00% -5.26% 71.26% 15.36% -719.84% 110.00% - Horiz. % 50.00% -333.33% -316.67% -1,101.67% -1,301.67% 210.00% 100.00%
Tax Rate -314.29 % - % - % - % - % 11.03 % 23.75 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -53.56% - Horiz. % -1,323.33% 0.00% 0.00% 0.00% 0.00% 46.44% 100.00%
Total Cost 3,434 2,238 1,286 1,332 1,246 1,435 1,209 18.16% YoY % 53.44% 74.03% -3.45% 6.90% -13.17% 18.69% - Horiz. % 284.04% 185.11% 106.37% 110.17% 103.06% 118.69% 100.00%
Net Worth 11,549 12,315 1,185,587 16,097 17,862 14,188 14,421 -3.49% YoY % -6.22% -98.96% 7,265.06% -9.88% 25.89% -1.61% - Horiz. % 80.09% 85.40% 8,221.19% 111.62% 123.87% 98.39% 100.00%
Dividend 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 11,549 12,315 1,185,587 16,097 17,862 14,188 14,421 -3.49% YoY % -6.22% -98.96% 7,265.06% -9.88% 25.89% -1.61% - Horiz. % 80.09% 85.40% 8,221.19% 111.62% 123.87% 98.39% 100.00%
NOSH 255,514 255,514 255,514 232,286 232,286 193,572 193,572 4.54% YoY % 0.00% 0.00% 10.00% 0.00% 20.00% 0.00% - Horiz. % 132.00% 132.00% 132.00% 120.00% 120.00% 100.00% 100.00%
Ratio Analysis 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 0.84 % -6.42 % -9.54 % -88.40 % -179.37 % 7.78 % 4.80 % -24.32% YoY % 113.08% 32.70% 89.21% 50.72% -2,405.53% 62.08% - Horiz. % 17.50% -133.75% -198.75% -1,841.67% -3,736.87% 162.08% 100.00%
ROE 0.26 % -1.62 % -0.02 % -4.11 % -4.37 % 0.89 % 0.42 % -7.38% YoY % 116.05% -8,000.00% 99.51% 5.95% -591.01% 111.90% - Horiz. % 61.90% -385.71% -4.76% -978.57% -1,040.48% 211.90% 100.00%
Per Share 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 1.36 0.82 0.46 0.30 0.19 0.80 0.66 12.25% YoY % 65.85% 78.26% 53.33% 57.89% -76.25% 21.21% - Horiz. % 206.06% 124.24% 69.70% 45.45% 28.79% 121.21% 100.00%
EPS 0.01 -0.08 -0.07 -0.28 -0.34 0.07 0.04 -19.88% YoY % 112.50% -14.29% 75.00% 17.65% -585.71% 75.00% - Horiz. % 25.00% -200.00% -175.00% -700.00% -850.00% 175.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0452 0.0482 4.6400 0.0693 0.0769 0.0733 0.0745 -7.68% YoY % -6.22% -98.96% 6,595.53% -9.88% 4.91% -1.61% - Horiz. % 60.67% 64.70% 6,228.19% 93.02% 103.22% 98.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 271,714 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 1.27 0.77 0.43 0.26 0.16 0.57 0.47 17.22% YoY % 64.94% 79.07% 65.38% 62.50% -71.93% 21.28% - Horiz. % 270.21% 163.83% 91.49% 55.32% 34.04% 121.28% 100.00%
EPS 0.01 -0.07 -0.07 -0.24 -0.29 0.05 0.02 -10.49% YoY % 114.29% 0.00% 70.83% 17.24% -680.00% 150.00% - Horiz. % 50.00% -350.00% -350.00% -1,200.00% -1,450.00% 250.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0425 0.0453 4.3634 0.0592 0.0657 0.0522 0.0531 -3.50% YoY % -6.18% -98.96% 7,270.61% -9.89% 25.86% -1.69% - Horiz. % 80.04% 85.31% 8,217.33% 111.49% 123.73% 98.31% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 29/06/18 30/06/17 30/06/16 -
Price 0.1250 0.2100 0.1350 0.1050 0.1300 0.1500 0.1150 -
P/RPS 9.22 25.52 29.38 34.50 67.71 18.66 17.53 -9.76% YoY % -63.87% -13.14% -14.84% -49.05% 262.86% 6.45% - Horiz. % 52.60% 145.58% 167.60% 196.81% 386.25% 106.45% 100.00%
P/EPS 1,064.64 -268.29 -181.55 -36.90 -38.66 230.44 371.01 18.36% YoY % 496.82% -47.78% -392.01% 4.55% -116.78% -37.89% - Horiz. % 286.96% -72.31% -48.93% -9.95% -10.42% 62.11% 100.00%
EY 0.09 -0.37 -0.55 -2.71 -2.59 0.43 0.27 -16.11% YoY % 124.32% 32.73% 79.70% -4.63% -702.33% 59.26% - Horiz. % 33.33% -137.04% -203.70% -1,003.70% -959.26% 159.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.77 4.36 0.03 1.52 1.69 2.05 1.54 9.84% YoY % -36.47% 14,433.33% -98.03% -10.06% -17.56% 33.12% - Horiz. % 179.87% 283.12% 1.95% 98.70% 109.74% 133.12% 100.00%
Price Multiplier on Announcement Date 30/09/22 30/09/21 30/09/20 30/09/19 30/06/18 30/06/17 30/06/16 CAGR
Date 24/11/22 26/11/21 27/11/20 26/11/19 21/08/18 29/08/17 29/08/16 -
Price 0.1350 0.1500 0.1500 0.1200 0.1350 0.1700 0.1100 -
P/RPS 9.96 18.23 32.65 39.43 70.31 21.15 16.77 -7.99% YoY % -45.36% -44.17% -17.20% -43.92% 232.43% 26.12% - Horiz. % 59.39% 108.71% 194.69% 235.12% 419.26% 126.12% 100.00%
P/EPS 1,149.82 -191.64 -201.72 -42.17 -40.15 261.17 354.88 20.68% YoY % 699.99% 5.00% -378.35% -5.03% -115.37% -26.41% - Horiz. % 324.00% -54.00% -56.84% -11.88% -11.31% 73.59% 100.00%
EY 0.09 -0.52 -0.50 -2.37 -2.49 0.38 0.28 -16.59% YoY % 117.31% -4.00% 78.90% 4.82% -755.26% 35.71% - Horiz. % 32.14% -185.71% -178.57% -846.43% -889.29% 135.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.99 3.11 0.03 1.73 1.76 2.32 1.48 11.90% YoY % -3.86% 10,266.67% -98.27% -1.70% -24.14% 56.76% - Horiz. % 202.03% 210.14% 2.03% 116.89% 118.92% 156.76% 100.00%
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Ygl_Quarterly Result for Q3FY2019.pdf 
